Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $295k initial cash invested.
-13.21%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$7,350
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,350 income − $10,595 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,177
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,350
Total Expenses
$10,595
Mortgage P&I
91%
$6,706
Property Taxes
13%
$919
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808